Highlights

[LTKM] YoY Annualized Quarter Result on 2017-09-30 [#2]

Stock [LTKM]: LTKM BHD
Announcement Date 15-Nov-2017
Admission Sponsor -
Sponsor -
Financial Year 31-Mar-2018
Quarter 30-Sep-2017  [#2]
Profit Trend QoQ -     139.90%    YoY -     -89.70%
Quarter Report


View:


Show?  YoY % Horiz. %

Annualized Quarter Result
30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 CAGR
Revenue 202,190 172,280 169,250 172,902 167,446 186,750 172,218 2.71%
  YoY % 17.36% 1.79% -2.11% 3.26% -10.34% 8.44% -
  Horiz. % 117.40% 100.04% 98.28% 100.40% 97.23% 108.44% 100.00%
PBT 26,388 18,106 4,668 23,334 19,282 42,086 30,354 -2.31%
  YoY % 45.74% 287.87% -79.99% 21.01% -54.18% 38.65% -
  Horiz. % 86.93% 59.65% 15.38% 76.87% 63.52% 138.65% 100.00%
Tax -10,550 -6,674 -2,978 -6,932 -4,960 -12,358 -7,952 4.82%
  YoY % -58.08% -124.11% 57.04% -39.76% 59.86% -55.41% -
  Horiz. % 132.67% 83.93% 37.45% 87.17% 62.37% 155.41% 100.00%
NP 15,838 11,432 1,690 16,402 14,322 29,728 22,402 -5.61%
  YoY % 38.54% 576.45% -89.70% 14.52% -51.82% 32.70% -
  Horiz. % 70.70% 51.03% 7.54% 73.22% 63.93% 132.70% 100.00%
NP to SH 15,838 11,432 1,690 16,402 14,322 29,728 22,402 -5.61%
  YoY % 38.54% 576.45% -89.70% 14.52% -51.82% 32.70% -
  Horiz. % 70.70% 51.03% 7.54% 73.22% 63.93% 132.70% 100.00%
Tax Rate 39.98 % 36.86 % 63.80 % 29.71 % 25.72 % 29.36 % 26.20 % 7.29%
  YoY % 8.46% -42.23% 114.74% 15.51% -12.40% 12.06% -
  Horiz. % 152.60% 140.69% 243.51% 113.40% 98.17% 112.06% 100.00%
Total Cost 186,352 160,848 167,560 156,500 153,124 157,022 149,816 3.70%
  YoY % 15.86% -4.01% 7.07% 2.20% -2.48% 4.81% -
  Horiz. % 124.39% 107.36% 111.84% 104.46% 102.21% 104.81% 100.00%
Net Worth 252,401 235,488 235,488 228,983 221,176 175,661 141,367 10.14%
  YoY % 7.18% 0.00% 2.84% 3.53% 25.91% 24.26% -
  Horiz. % 178.54% 166.58% 166.58% 161.98% 156.46% 124.26% 100.00%
Dividend
30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 CAGR
Div - - - - - - - -
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % - - - - - - -
Div Payout % - % - % - % - % - % - % - % -
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % - - - - - - -
Equity
30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 CAGR
Net Worth 252,401 235,488 235,488 228,983 221,176 175,661 141,367 10.14%
  YoY % 7.18% 0.00% 2.84% 3.53% 25.91% 24.26% -
  Horiz. % 178.54% 166.58% 166.58% 161.98% 156.46% 124.26% 100.00%
NOSH 130,104 130,104 130,104 130,104 130,104 43,373 43,364 20.09%
  YoY % 0.00% 0.00% 0.00% 0.00% 199.96% 0.02% -
  Horiz. % 300.03% 300.03% 300.03% 300.03% 300.03% 100.02% 100.00%
Ratio Analysis
30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 CAGR
NP Margin 7.83 % 6.64 % 1.00 % 9.49 % 8.55 % 15.92 % 13.01 % -8.11%
  YoY % 17.92% 564.00% -89.46% 10.99% -46.29% 22.37% -
  Horiz. % 60.18% 51.04% 7.69% 72.94% 65.72% 122.37% 100.00%
ROE 6.27 % 4.85 % 0.72 % 7.16 % 6.48 % 16.92 % 15.85 % -14.32%
  YoY % 29.28% 573.61% -89.94% 10.49% -61.70% 6.75% -
  Horiz. % 39.56% 30.60% 4.54% 45.17% 40.88% 106.75% 100.00%
Per Share
30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 CAGR
RPS 155.41 132.42 130.09 132.90 128.70 430.57 397.14 -14.47%
  YoY % 17.36% 1.79% -2.11% 3.26% -70.11% 8.42% -
  Horiz. % 39.13% 33.34% 32.76% 33.46% 32.41% 108.42% 100.00%
EPS 12.18 8.78 1.30 12.60 11.00 68.54 51.66 -21.39%
  YoY % 38.72% 575.38% -89.68% 14.55% -83.95% 32.68% -
  Horiz. % 23.58% 17.00% 2.52% 24.39% 21.29% 132.68% 100.00%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % - - - - - - -
NAPS 1.9400 1.8100 1.8100 1.7600 1.7000 4.0500 3.2600 -8.28%
  YoY % 7.18% 0.00% 2.84% 3.53% -58.02% 24.23% -
  Horiz. % 59.51% 55.52% 55.52% 53.99% 52.15% 124.23% 100.00%
Adjusted Per Share Value based on latest NOSH - 130,104
30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 CAGR
RPS 155.41 132.42 130.09 132.90 128.70 143.54 132.37 2.71%
  YoY % 17.36% 1.79% -2.11% 3.26% -10.34% 8.44% -
  Horiz. % 117.41% 100.04% 98.28% 100.40% 97.23% 108.44% 100.00%
EPS 12.18 8.78 1.30 12.60 11.00 22.85 17.22 -5.61%
  YoY % 38.72% 575.38% -89.68% 14.55% -51.86% 32.69% -
  Horiz. % 70.73% 50.99% 7.55% 73.17% 63.88% 132.69% 100.00%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % - - - - - - -
NAPS 1.9400 1.8100 1.8100 1.7600 1.7000 1.3502 1.0866 10.14%
  YoY % 7.18% 0.00% 2.84% 3.53% 25.91% 24.26% -
  Horiz. % 178.54% 166.57% 166.57% 161.97% 156.45% 124.26% 100.00%
Price Multiplier on Financial Quarter End Date
30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 CAGR
Date 30/09/19 28/09/18 29/09/17 30/09/16 30/09/15 30/09/14 30/09/13 -
Price 1.3500 0.8650 1.4200 1.3100 1.5200 4.8500 2.1000 -
P/RPS 0.87 0.65 1.09 0.99 1.18 1.13 0.53 8.61%
  YoY % 33.85% -40.37% 10.10% -16.10% 4.42% 113.21% -
  Horiz. % 164.15% 122.64% 205.66% 186.79% 222.64% 213.21% 100.00%
P/EPS 11.09 9.84 109.32 10.39 13.81 7.08 4.07 18.17%
  YoY % 12.70% -91.00% 952.17% -24.76% 95.06% 73.96% -
  Horiz. % 272.48% 241.77% 2,685.99% 255.28% 339.31% 173.96% 100.00%
EY 9.02 10.16 0.91 9.62 7.24 14.13 24.60 -15.39%
  YoY % -11.22% 1,016.48% -90.54% 32.87% -48.76% -42.56% -
  Horiz. % 36.67% 41.30% 3.70% 39.11% 29.43% 57.44% 100.00%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % - - - - - - -
P/NAPS 0.70 0.48 0.78 0.74 0.89 1.20 0.64 1.50%
  YoY % 45.83% -38.46% 5.41% -16.85% -25.83% 87.50% -
  Horiz. % 109.38% 75.00% 121.88% 115.62% 139.06% 187.50% 100.00%
Price Multiplier on Announcement Date
30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 CAGR
Date 19/11/19 14/11/18 15/11/17 17/11/16 25/11/15 25/11/14 29/11/13 -
Price 1.2000 0.8250 1.3000 1.2600 1.6600 4.6000 2.6500 -
P/RPS 0.77 0.62 1.00 0.95 1.29 1.07 0.67 2.34%
  YoY % 24.19% -38.00% 5.26% -26.36% 20.56% 59.70% -
  Horiz. % 114.93% 92.54% 149.25% 141.79% 192.54% 159.70% 100.00%
P/EPS 9.86 9.39 100.08 9.99 15.08 6.71 5.13 11.50%
  YoY % 5.01% -90.62% 901.80% -33.75% 124.74% 30.80% -
  Horiz. % 192.20% 183.04% 1,950.88% 194.74% 293.96% 130.80% 100.00%
EY 10.14 10.65 1.00 10.01 6.63 14.90 19.49 -10.31%
  YoY % -4.79% 965.00% -90.01% 50.98% -55.50% -23.55% -
  Horiz. % 52.03% 54.64% 5.13% 51.36% 34.02% 76.45% 100.00%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % - - - - - - -
P/NAPS 0.62 0.46 0.72 0.72 0.98 1.14 0.81 -4.36%
  YoY % 34.78% -36.11% 0.00% -26.53% -14.04% 40.74% -
  Horiz. % 76.54% 56.79% 88.89% 88.89% 120.99% 140.74% 100.00%

PBT = Profit before Tax, NP = Net Profit, NP to SH = Net Profit Attributable to Shareholder, Div = Dividend, NP Margin = Net Profit Margin, ROE = Return on Equity, NOSH = Number of Shares, RPS = Revenue per Share, EPS = Earning Per Share, DPS = Dividend Per Share, NAPS = Net Asset Per Share, EOQ = End of Quarter, ANN = Announcement, P/RPS = Price/Revenue per Share, P/EPS = Price/Earning per Share, P/NAPS = Price/Net Asset per Share, EY = Earning Yield, DY = Dividend Yield.


NOSH is estimated based on the NP to SH and EPS. Div is an estimated figure based on the DPS and NOSH. Net Worth is an estimated figure based on the NAPS and NOSH.

Div Payout %, NP Margin, ROE, DY, QoQ Δ & YoY Δ figures in Percentage; RPS, EPS & DPS's figures in Cent; and NAPS's figures in Dollar.

All figures in '000 unless specified.



  Be the first to like this.
 


 

420  316  517  739 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 EDUSPEC 0.03+0.005 
 XOX 0.050.00 
 PWORTH 0.02-0.005 
 XDL 0.17+0.01 
 PWRWELL 0.3750.00 
 PERDANA 0.47-0.01 
 ISTONE 0.24+0.015 
 MTOUCHE 0.175-0.015 
 INNATURE 0.59-0.065 
 HSI-H8T 0.48+0.045 
Partners & Brokers